34.24
RevenueKD M
28.76
30.63
32.31
33.47
35.62
38.24
40.48
43.39
46.44
49.19
36.38
6.66%
6.21%
31
24.96
Revenue growth%
3.93
6.80
6.80
9.02
11.13
11.96
9.10
11.93
11.33
12.91
7.77
11.93
10.12
14
5.40
Gross margin%
2.52
4.24
2.33
4.70
5.90
5.27
4.78
3.02
2.79
5.72
16.00
4.78
4.47
23
26.35
Operating margin%
36.06
35.12
32.23
29.30
32.14
29.83
32.65
29.96
31.33
33.96
5.25
31.33
32.18
5
6.58
Net margin%
4.98
5.57
4.91
6.15
4.21
5.14
3.79
2.32
4.31
2.20
7.48
3.79
4.61
61
32.74
P/E ratio (avg)x
17.05
17.68
19.38
21.25
22.83
22.79
22.19
21.88
25.24
25.13
33.68
22.79
22.04
63
22.44
EV/EBITx
56.36
60.84
61.80
72.04
80.76
84.09
82.32
85.47
84.49
82.12
26.88
84.09
81.44
69
8.88
FCF yield (avg)%
15.95
16.28
18.40
17.83
14.90
14.48
11.63
13.30
11.66
10.89
17.64
11.66
14.69
47
26.27
FCF margin%
29.64
30.57
30.71
31.73
29.62
27.05
26.89
25.20
25.68
27.47
14.82
26.89
28.55
39
0.933
FCF / Net incomex
0.129
0.143
0.139
0.125
0.122
0.127
0.118
0.107
0.099
0.106
1.433
0.107
0.123
60
4.04
ROIC%
2.99
2.25
0.40
3.03
5.50
3.91
4.45
5.36
5.33
6.75
20.86
5.33
4.18
42
19.31
Return on equity%
32.06
32.83
35.67
34.07
36.03
35.10
36.86
39.39
39.36
39.94
20.64
39.36
35.85
81
27.28
Return on assets%
30.20
27.77
29.77
29.87
31.88
31.39
32.13
29.28
28.80
28.03
10.10
29.28
29.82
24
0.04
EPSKD
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.04
0.43%
(1.15%)
—
6.58
EPS growth%
12.71
11.54
10.34
9.91
10.67
12.65
14.40
14.04
16.66
13.94
18.82
14.04
12.68
39
0.05
Bookvalue per shKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
3.32%
0.01%
—
0.05
FCF per shareKD
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.71%)
(3.62%)
—
0.06
Dividend per shKD
0.07
0.06
0.07
0.07
0.06
0.06
0.07
0.06
0.06
0.06
0.06
(0.07%)
(1.68%)
—
8.97
Div yield (avg)%
25.34
25.42
22.68
20.55
22.55
23.84
22.78
23.08
22.72
21.96
2.49
22.78
22.75
19
24.93
Payout ratio%
8.54
7.84
10.49
8.55
11.42
11.18
9.19
7.79
7.22
9.36
13.96
9.19
8.87
41
412.7
Shares (diluted)M
454.0
457.3
434.1
451.6
485.5
523.2
512.4
519.0
543.8
569.0
399.3
3.23%
1.76%
82
4.39
Buyback yield%
12.30
11.86
10.11
12.44
13.50
14.45
13.74
15.23
13.79
13.83
12.68
13.83
13.62
31
1.057
D/E ratiox
0.664
0.602
0.510
0.504
0.470
0.479
0.494
0.514
0.438
0.398
1.783
0.479
0.499
51
25.56
Enterprise valueKD M
41.12
47.16
52.46
48.83
53.21
60.22
61.34
70.34
66.29
63.77
10.89
3.69%
4.98%
29
1.750
LT debtKD M
3.490
3.850
4.029
4.181
4.743
5.014
4.955
5.262
5.930
5.617
13.26
3.44%
5.13%
28
Cost of revenue
6.53%
1.03×
Operating expenses
5.25%
0.91×
Spread over hurdle
(1.37%)